Flat
E1
1 bed
1 bath
Ben Jonson Road, London E1
London, England · E1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,201
↗ 15%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,584 | £16,833 | £17,254 | £17,685 | £18,215 | £86,571 |
| Total Expenses | £14,133 | £14,207 | £14,296 | £14,386 | £14,485 | £71,508 |
| Profit Before Tax | £2,451 | £2,625 | £2,958 | £3,299 | £3,730 | £15,063 |
| Profit After Tax | £1,985 | £2,127 | £2,396 | £2,672 | £3,021 | £12,201 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £1,988 | £2,129 | £7,596 | £11,954 | £15,373 | £39,040 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change